18.72
Revenue฿M
67.36
71.92
79.24
84.45
90.86
97.95
109.0
116.2
128.5
142.1
19.76
9.35%
8.68%
82
9.63
Revenue growth%
2.58
2.85
5.47
4.41
4.03
3.67
5.80
6.94
8.47
9.10
21.38
6.94
4.94
42
19.12
Gross margin%
7.04
5.91
8.63
6.70
9.08
11.04
13.61
12.16
13.01
14.83
13.95
13.01
10.06
62
29.34
Operating margin%
4.70
6.12
5.80
6.43
4.51
6.08
8.46
10.56
10.72
10.19
4.09
10.19
6.27
83
18.92
Net margin%
8.64
7.53
6.82
4.86
7.75
8.88
9.37
9.30
8.90
9.00
29.87
9.00
8.76
26
18.83
P/E ratio (avg)x
36.03
34.89
34.87
37.95
39.34
38.65
44.32
42.39
47.22
51.54
19.64
44.32
38.99
82
8.120
EV/EBITx
41.37
45.36
51.50
53.93
54.33
51.11
48.88
51.05
57.63
53.41
18.92
51.11
51.30
41
7.15
FCF yield (avg)%
5.00
4.19
2.24
2.05
0.89
2.45
5.31
4.41
6.02
4.59
21.44
4.59
4.30
76
18.86
FCF margin%
12.65
10.90
11.00
13.26
11.35
13.02
15.46
14.21
12.57
11.14
26.77
13.02
12.61
71
0.217
FCF / Net incomex
0.951
0.931
1.019
1.042
1.198
1.359
1.276
1.289
1.421
1.495
0.543
1.359
1.237
53
10.89
ROIC%
14.26
15.05
12.50
11.15
10.25
9.70
9.72
8.26
9.55
10.60
16.29
9.70
10.42
93
2.35
Return on equity%
5.97
3.97
4.68
1.69
2.67
1.63
3.10
0.40
0.40
1.10
20.90
1.10
2.18
67
26.90
Return on assets%
6.51
8.68
8.66
8.82
8.16
5.91
3.33
1.22
3.90
1.24
24.97
3.33
6.21
43
0.05
EPS฿
0.10
0.11
0.12
0.13
0.15
0.16
0.18
0.17
0.17
0.18
0.06
3.07%
7.37%
—
24.89
EPS growth%
18.48
15.88
15.60
15.15
16.46
15.03
12.08
13.40
10.74
9.93
5.91
12.08
15.09
16
0.06
Bookvalue per sh฿
0.08
0.08
0.09
0.10
0.11
0.12
0.14
0.14
0.15
0.16
0.04
7.39%
9.08%
—
0.02
FCF per share฿
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
6.02%
5.30%
—
0.01
Dividend per sh฿
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.04
12.13%
10.40%
—
23.67
Div yield (avg)%
13.83
15.99
13.28
12.80
13.59
14.30
16.34
13.41
13.88
11.67
26.50
13.88
13.71
59
26.39
Payout ratio%
12.24
11.97
13.40
13.10
11.76
9.89
8.14
8.12
6.65
5.77
24.33
8.12
10.83
65
0.875
Shares (diluted)B
1.111
1.120
1.090
1.164
1.335
1.522
1.456
1.648
1.905
1.884
0.872
7.13%
6.47%
77
6.40
Buyback yield%
16.79
14.27
13.09
14.05
13.52
16.19
16.37
17.38
15.55
18.18
29.50
16.37
15.87
10
1.592
D/E ratiox
0.702
0.767
0.713
0.621
0.663
0.690
0.708
0.689
0.621
0.597
1.404
0.689
0.690
54
36.39
Enterprise value฿M
65.86
60.42
54.85
52.53
54.11
57.96
52.65
55.65
48.95
47.22
107.9
(2.69%)
(2.31%)
28
34.57
LT debt฿M
144.2
138.2
146.8
154.9
177.6
184.7
214.7
220.4
233.8
222.6
112.1
4.62%
3.97%
72
Revenue
฿142.1M
8.68%
1.00×
Cost of revenue
฿85.98M
8.65%
1.00×
Operating expenses
฿21.13M
8.70%
1.00×
Cash and investments
15.81%
Spread over hurdle
(1.79%)